DDM Analysis: 7287.T

Valuation Snapshot

Stable Growth	$3,567.84 - $9,332.36	$5,432.45
Multi-Stage	$4,040.93 - $4,432.58	$4,233.07
Blended Fair Value	$4,832.76
Current Price	$1,776.00
Upside	172.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.78%	4.90%	51.20	41.83	41.81	41.77	39.69	44.65	44.62	34.72	34.72	34.70
YoY Growth	-	-	22.41%	0.04%	0.08%	5.24%	-11.10%	0.08%	28.49%	0.00%	0.05%	9.33%
Dividend Yield	-	-	3.59%	2.82%	4.27%	4.84%	3.35%	3.56%	2.33%	1.66%	1.54%	2.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,107.00
(-) Cash Dividends Paid (M)	2,907.00
(=) Cash Retained (M)	6,200.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,821.40	1,138.38	683.03
Cash Retained (M)	6,200.00	6,200.00	6,200.00
(-) Cash Required (M)	-1,821.40	-1,138.38	-683.03
(=) Excess Retained (M)	4,378.60	5,061.63	5,516.98
(/) Shares Outstanding (M)	57.72	57.72	57.72
(=) Excess Retained per Share	75.87	87.70	95.59
LTM Dividend per Share	50.37	50.37	50.37
(+) Excess Retained per Share	75.87	87.70	95.59
(=) Adjusted Dividend	126.23	138.07	145.96
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.90%	3.90%	4.90%
Fair Value	$3,567.84	$5,432.45	$9,332.36
Upside / Downside	100.89%	205.88%	425.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,107.00	9,461.90	9,830.64	10,213.74	10,611.77	11,025.32	11,356.08
Payout Ratio	31.92%	43.54%	55.15%	66.77%	78.38%	90.00%	92.50%
Projected Dividends (M)	2,907.00	4,119.37	5,421.82	6,819.53	8,317.94	9,922.78	10,504.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.90%	3.90%	4.90%
Year 1 PV (M)	3,829.37	3,866.59	3,903.81
Year 2 PV (M)	4,685.31	4,776.83	4,869.22
Year 3 PV (M)	5,478.29	5,639.57	5,803.98
Year 4 PV (M)	6,211.59	6,456.60	6,708.79
Year 5 PV (M)	6,888.38	7,229.68	7,584.36
PV of Terminal Value (M)	206,131.38	216,344.36	226,958.20
Equity Value (M)	233,224.33	244,313.62	255,828.36
Shares Outstanding (M)	57.72	57.72	57.72
Fair Value	$4,040.93	$4,233.07	$4,432.58
Upside / Downside	127.53%	138.35%	149.58%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Nippon Seiki Co., Ltd. (7287.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener